PepsiCo Inc
SIX:PEP

Watchlist Manager
PepsiCo Inc Logo
PepsiCo Inc
SIX:PEP
Watchlist
Price: 142.7913 CHF -2.86% Market Closed
Market Cap: 195.5B CHF

Intrinsic Value

The intrinsic value of one PEP stock under the Base Case scenario is 163.2266 CHF. Compared to the current market price of 142.7913 CHF, PepsiCo Inc is Undervalued by 13%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

PEP Intrinsic Value
163.2266 CHF
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
PepsiCo Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about PEP?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is PEP valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for PepsiCo Inc.

Explain Valuation
Compare PEP to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Growing consumer preference for healthier drinks and snacks poses a direct threat to PepsiCo’s traditional carbonated beverage and salty snack lines, potentially eroding market share in key product categories.

Volatile commodity costs—especially for corn, potatoes, and sugar—could negatively impact operating margins in PepsiCo’s Frito-Lay and beverage segments, limiting the company’s ability to invest in marketing and innovation.

Regulatory pressures, including soda taxes and stricter labeling requirements in global markets, may undercut PepsiCo’s pricing power and brand equity, slowing earnings growth over the long term.

Bull Theses

PepsiCo’s unique dual focus on beverages and snacks, supported by brands like Gatorade, Frito-Lay, and Quaker, provides synergistic bundling opportunities and mitigates reliance on any single category for revenue.

Its strong brand portfolio and extensive global distribution network grant PepsiCo significant pricing power and the ability to swiftly adapt product mix to shifting consumer trends.

Continued investments in healthier food and beverage options, such as zero-calorie drinks and lower-sodium snack lines, are attracting broader consumer segments and enhancing the company’s reputation in international markets.

Show More Less
How do you feel about PEP?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
PepsiCo Inc

Current Assets 28.7B
Cash & Short-Term Investments 8.7B
Receivables 12.6B
Other Current Assets 7.4B
Non-Current Assets 77.8B
Long-Term Investments 2.1B
PP&E 29.1B
Intangibles 33.7B
Other Non-Current Assets 13B
Current Liabilities 31.5B
Accounts Payable 24.8B
Other Current Liabilities 6.7B
Non-Current Liabilities 55.7B
Long-Term Debt 44.1B
Other Non-Current Liabilities 11.6B
Efficiency

Free Cash Flow Analysis
PepsiCo Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
PepsiCo Inc

Revenue
92.4B USD
Cost of Revenue
-42B USD
Gross Profit
50.3B USD
Operating Expenses
-36B USD
Operating Income
14.3B USD
Other Expenses
-7.1B USD
Net Income
7.2B USD
Fundamental Scores

PEP Profitability Score
Profitability Due Diligence

PepsiCo Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
Exceptional Gross Margin
61/100
Profitability
Score

PepsiCo Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

PEP Solvency Score
Solvency Due Diligence

PepsiCo Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
Average Interest Coverage
46/100
Solvency
Score

PepsiCo Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PEP Price Targets Summary
PepsiCo Inc

Wall Street analysts forecast PEP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for PEP is 161.2387 CHF with a low forecast of 120.3666 CHF and a high forecast of 179.3581 CHF.

Lowest
Price Target
120.3666 CHF
16% Downside
Average
Price Target
161.2387 CHF
13% Upside
Highest
Price Target
179.3581 CHF
26% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for PEP is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

PEP Insider Trading
Buy and sell transactions by insiders

PEP News

Other Videos
What is the Intrinsic Value of one PEP stock?

The intrinsic value of one PEP stock under the Base Case scenario is 163.2266 CHF.

Is PEP stock undervalued or overvalued?

Compared to the current market price of 142.7913 CHF, PepsiCo Inc is Undervalued by 13%.

Back to Top